$/Unit	% of EI	Annual $
Gross Incomehide
1 Bedroom Units (10 units)	$5,538.30	19.6%	$55,383
2 Bedroom Units (32 units)	$6,922.94	78.6%	$221,534
Laundry	$120.62	1.8%	$5,066
Total Gross Income	$6,713.88	100.0%	$281,983
Less: Vacancy & Credit Loss	$335.69	5.0%	$14,099
Effective Income	$6,378.19	95.0%	$267,884
Less: Expenseshide
Property Taxes	$508.71	7.6%	$21,366
Insurance	$100.50	1.5%	$4,221
Pool	$40.21	0.6%	$1,689
Gardener	$25.12	0.4%	$1,055
Utilities	$183.52	2.7%	$7,708
Resident Manager	$335.02	5.0%	$14,071
Maintenance	$107.21	1.6%	$4,503
Reserve	$107.21	1.6%	$4,503
Miscellaneous	$40.21	0.6%	$1,689
Management Fee	$318.90	4.7%	$13,394
Total Operating Expenses	$1,766.62	26.3%	$74,198
Net Operating Income	$4,611.57	68.7%	$193,686
Less: Debt Service	$3,109.12	46.3%	$130,583
Net Operating Cash Flow	$1,502.45	22.4%	$63,103
Taxable Income and Taxes